[INNO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -71.45%
YoY- -78.22%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,274 8,361 2,520 14,438 11,833 9,590 3,501 104.83%
PBT 3,117 2,468 800 4,532 3,853 2,813 796 148.23%
Tax -850 -630 -230 -3,432 0 -453 0 -
NP 2,267 1,838 570 1,100 3,853 2,360 796 100.79%
-
NP to SH 2,267 1,838 570 1,100 3,853 2,360 796 100.79%
-
Tax Rate 27.27% 25.53% 28.75% 75.73% 0.00% 16.10% 0.00% -
Total Cost 8,007 6,523 1,950 13,338 7,980 7,230 2,705 106.02%
-
Net Worth 63,969 62,018 59,235 58,367 53,252 42,000 38,804 39.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,969 62,018 59,235 58,367 53,252 42,000 38,804 39.50%
NOSH 112,227 112,760 111,764 112,244 104,417 100,000 99,499 8.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.07% 21.98% 22.62% 7.62% 32.56% 24.61% 22.74% -
ROE 3.54% 2.96% 0.96% 1.88% 7.24% 5.62% 2.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.15 7.41 2.25 12.86 11.33 9.59 3.52 88.94%
EPS 2.02 1.63 0.51 0.98 3.69 2.36 0.80 85.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.53 0.52 0.51 0.42 0.39 28.75%
Adjusted Per Share Value based on latest NOSH - 112,244
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.15 1.75 0.53 3.02 2.47 2.00 0.73 105.33%
EPS 0.47 0.38 0.12 0.23 0.80 0.49 0.17 96.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1295 0.1237 0.1219 0.1112 0.0877 0.081 39.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.28 1.17 0.66 1.20 1.80 1.82 1.80 -
P/RPS 13.98 15.78 29.27 9.33 15.88 18.98 51.16 -57.85%
P/EPS 63.37 71.78 129.41 122.45 48.78 77.12 225.00 -56.99%
EY 1.58 1.39 0.77 0.82 2.05 1.30 0.44 134.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.13 1.25 2.31 3.53 4.33 4.62 -38.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 26/05/08 -
Price 1.30 1.20 1.20 0.75 1.10 1.96 2.12 -
P/RPS 14.20 16.18 53.22 5.83 9.71 20.44 60.25 -61.81%
P/EPS 64.36 73.62 235.29 76.53 29.81 83.05 265.00 -61.03%
EY 1.55 1.36 0.42 1.31 3.35 1.20 0.38 155.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.18 2.26 1.44 2.16 4.67 5.44 -43.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment